| Revenue | DKK 728K | +43% |
| EBITDA | DKK 49K | +121% |
| Net profit | DKK 48K | +119% |
| Total assets | DKK 886K | +340% |
| Equity | DKK 80K | +150% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 600 | -76 | 299 | -75 | -35 | -143 | -41 | 66 | -7 | 427 | 1.005 | 940 | 510 | 728 |
| Staff expenses | -0 | -2 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.085 | -980 | -748 | -679 |
| EBITDA | 600 | -79 | -63 | -87 | -54 | -143 | -41 | 66 | -7 | 427 | -80 | -40 | -238 | 49 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -10 | -10 | -10 | -0 |
| EBIT | 600 | -79 | -63 | -87 | -54 | -143 | -41 | 66 | -7 | 427 | -90 | -51 | -249 | 49 |
| Net financials | 0 | -3 | 0 | 0 | 6 | -8 | 8 | -40 | -0 | -0 | -0 | 0 | -0 | -1 |
| Profit before tax | 601 | -82 | -63 | -87 | -48 | -151 | -33 | 26 | -7 | 426 | -90 | -50 | -249 | 48 |
| Tax | -34 | -0 | -15 | -20 | -10 | 79 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 635 | -82 | -49 | -66 | -38 | -230 | -33 | 26 | -7 | 426 | -90 | -50 | -249 | 48 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 781 | 700 | 344 | 376 | 335 | 129 | 96 | 180 | 7 | 543 | 455 | 549 | 201 | 886 |
| Equity | 755 | 673 | 344 | 278 | 240 | 10 | -23 | 3 | -5 | 422 | 331 | 281 | 32 | 80 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 26 | 26 | 0 | 98 | 94 | 119 | 119 | 178 | 12 | 122 | 124 | 269 | 169 | 806 |
| Total debt | 26 | 26 | 0 | 98 | 94 | 119 | 119 | 178 | 12 | 122 | 124 | 269 | 169 | 806 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AB Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Bo Rasmussen | Management | 0 companies |
| Torben Deleuran | Board of Directors | 0 companies |
| Bo Møller | Board of Directors | 0 companies |